Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
169.46% |
64.00% |
32.15% |
22.79% |
9.34% |
-16.20% |
-4.87% |
-0.46% |
EBITDA Growth |
|
0.00% |
2,160.84% |
8.89% |
125.87% |
8.43% |
-19.50% |
6.33% |
30.44% |
48.32% |
EBIT Growth |
|
0.00% |
2,160.84% |
8.89% |
125.87% |
8.43% |
-19.50% |
6.33% |
30.44% |
48.32% |
NOPAT Growth |
|
0.00% |
1,841.79% |
152.30% |
12.31% |
4.55% |
-26.95% |
8.46% |
41.94% |
41.40% |
Net Income Growth |
|
0.00% |
1,560.59% |
31.75% |
114.14% |
12.48% |
-21.45% |
10.33% |
32.09% |
32.47% |
EPS Growth |
|
0.00% |
0.00% |
1,412.39% |
2.59% |
211.76% |
-27.22% |
26.30% |
36.66% |
32.76% |
Operating Cash Flow Growth |
|
0.00% |
406.45% |
113.69% |
8.59% |
-15.60% |
9.42% |
31.93% |
-4.72% |
-484.02% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
143.21% |
-132.55% |
-650.51% |
146.08% |
-41.04% |
-30.18% |
-45.59% |
Invested Capital Growth |
|
0.00% |
0.00% |
-26.74% |
39.68% |
113.54% |
-15.50% |
-7.58% |
-0.20% |
9.38% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
28.25% |
34.70% |
38.33% |
34.10% |
31.91% |
30.10% |
30.96% |
35.29% |
42.34% |
EBITDA Margin |
|
1.63% |
13.66% |
9.07% |
15.50% |
13.69% |
10.08% |
12.79% |
17.53% |
26.13% |
Operating Margin |
|
1.93% |
12.53% |
17.41% |
15.45% |
12.78% |
8.70% |
11.35% |
17.21% |
25.88% |
EBIT Margin |
|
1.63% |
13.66% |
9.07% |
15.50% |
13.69% |
10.08% |
12.79% |
17.53% |
26.13% |
Profit (Net Income) Margin |
|
1.95% |
12.01% |
9.65% |
15.64% |
14.32% |
10.29% |
13.55% |
18.81% |
25.03% |
Tax Burden Percent |
|
74.56% |
82.59% |
91.46% |
87.60% |
90.16% |
88.52% |
87.79% |
86.35% |
81.60% |
Interest Burden Percent |
|
160.56% |
106.47% |
116.32% |
115.14% |
116.06% |
115.34% |
120.67% |
124.23% |
117.41% |
Effective Tax Rate |
|
25.44% |
17.41% |
8.54% |
12.40% |
9.84% |
11.48% |
12.21% |
13.65% |
18.40% |
Return on Invested Capital (ROIC) |
|
0.00% |
11.15% |
16.23% |
17.99% |
10.29% |
5.98% |
7.36% |
10.89% |
14.73% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
4.80% |
24.71% |
15.54% |
4.51% |
-1.27% |
0.03% |
4.05% |
10.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-1.06% |
-10.62% |
-8.29% |
-1.36% |
0.28% |
-0.01% |
-1.20% |
-3.66% |
Return on Equity (ROE) |
|
0.00% |
10.09% |
5.61% |
9.70% |
8.93% |
6.26% |
7.36% |
9.69% |
11.06% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-188.85% |
47.09% |
-15.13% |
-62.13% |
22.78% |
15.24% |
11.09% |
5.77% |
Operating Return on Assets (OROA) |
|
0.00% |
5.00% |
4.52% |
8.06% |
6.80% |
4.69% |
5.18% |
6.73% |
8.83% |
Return on Assets (ROA) |
|
0.00% |
4.40% |
4.81% |
8.12% |
7.11% |
4.79% |
5.49% |
7.22% |
8.46% |
Return on Common Equity (ROCE) |
|
0.00% |
10.09% |
5.60% |
9.68% |
8.88% |
6.20% |
7.25% |
9.52% |
10.86% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
2.52% |
4.86% |
9.11% |
7.99% |
6.39% |
7.98% |
9.34% |
10.48% |
Net Operating Profit after Tax (NOPAT) |
|
8.98 |
174 |
440 |
494 |
517 |
377 |
409 |
581 |
822 |
NOPAT Margin |
|
1.44% |
10.35% |
15.92% |
13.53% |
11.52% |
7.70% |
9.96% |
14.86% |
21.11% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
6.34% |
-8.48% |
2.45% |
5.78% |
7.25% |
7.33% |
6.84% |
4.72% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
7.92% |
Cost of Revenue to Revenue |
|
71.75% |
65.30% |
61.67% |
65.90% |
68.09% |
69.90% |
69.04% |
64.71% |
57.66% |
SG&A Expenses to Revenue |
|
17.95% |
13.85% |
11.89% |
10.63% |
10.64% |
12.83% |
15.57% |
14.85% |
13.42% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
26.32% |
22.17% |
20.92% |
18.65% |
19.13% |
21.40% |
19.61% |
18.08% |
16.46% |
Earnings before Interest and Taxes (EBIT) |
|
10 |
230 |
251 |
566 |
614 |
494 |
525 |
685 |
1,017 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
10 |
230 |
251 |
566 |
614 |
494 |
525 |
685 |
1,017 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.27 |
0.20 |
6.07 |
7.96 |
2.90 |
3.97 |
3.87 |
4.11 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.85 |
0.39 |
10.65 |
12.71 |
5.13 |
7.26 |
6.28 |
6.01 |
Price to Revenue (P/Rev) |
|
1.70 |
0.63 |
0.39 |
10.41 |
14.27 |
4.69 |
6.77 |
7.84 |
9.89 |
Price to Earnings (P/E) |
|
90.66 |
5.24 |
4.03 |
66.46 |
100.10 |
48.34 |
52.18 |
44.22 |
42.26 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.22% |
Earnings Yield |
|
1.10% |
19.09% |
24.84% |
1.50% |
1.00% |
2.07% |
1.92% |
2.26% |
2.37% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.07 |
0.00 |
11.16 |
9.18 |
3.86 |
5.02 |
5.47 |
6.36 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.13 |
0.00 |
9.78 |
14.00 |
4.55 |
6.52 |
7.46 |
9.53 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.93 |
0.00 |
63.11 |
102.26 |
45.17 |
51.00 |
42.53 |
36.49 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.93 |
0.00 |
63.11 |
102.26 |
45.17 |
51.00 |
42.53 |
36.49 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
1.23 |
0.00 |
72.30 |
121.49 |
59.15 |
65.46 |
50.16 |
45.15 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.56 |
0.00 |
40.14 |
83.55 |
27.15 |
24.70 |
28.20 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
15.53 |
31.62 |
49.26 |
115.25 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.10 |
0.10 |
0.12 |
0.10 |
0.09 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.10 |
0.10 |
0.12 |
0.10 |
0.05 |
Financial Leverage |
|
0.00 |
-0.22 |
-0.43 |
-0.53 |
-0.30 |
-0.22 |
-0.27 |
-0.30 |
-0.37 |
Leverage Ratio |
|
0.00 |
1.15 |
1.17 |
1.19 |
1.26 |
1.31 |
1.34 |
1.34 |
1.31 |
Compound Leverage Factor |
|
0.00 |
1.22 |
1.36 |
1.37 |
1.46 |
1.51 |
1.62 |
1.67 |
1.54 |
Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.18% |
9.44% |
9.35% |
10.63% |
9.40% |
7.86% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.85% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.18% |
9.44% |
9.35% |
10.63% |
9.40% |
5.01% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.03% |
0.14% |
0.20% |
0.83% |
1.31% |
1.87% |
2.05% |
2.46% |
Common Equity to Total Capital |
|
0.00% |
99.97% |
99.87% |
99.62% |
89.73% |
89.66% |
87.87% |
89.03% |
90.37% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.02 |
1.38 |
1.67 |
1.61 |
1.22 |
0.80 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-4.03 |
-2.07 |
-1.56 |
-2.23 |
-2.45 |
-1.60 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.02 |
1.38 |
1.67 |
1.61 |
1.22 |
0.51 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.02 |
1.64 |
2.19 |
2.07 |
1.44 |
0.99 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-4.61 |
-2.46 |
-2.05 |
-2.86 |
-2.89 |
-1.98 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.02 |
1.64 |
2.19 |
2.07 |
1.44 |
0.63 |
Altman Z-Score |
|
0.00 |
1.83 |
1.69 |
18.98 |
17.29 |
6.63 |
7.56 |
8.30 |
9.27 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.03% |
0.09% |
0.17% |
0.61% |
1.00% |
1.37% |
1.71% |
1.84% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
2.12 |
3.33 |
3.17 |
3.29 |
2.56 |
2.27 |
2.49 |
2.09 |
Quick Ratio |
|
0.00 |
1.80 |
3.02 |
2.08 |
1.45 |
0.98 |
1.04 |
1.37 |
1.01 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-2,955 |
1,277 |
-416 |
-3,119 |
1,437 |
847 |
592 |
322 |
Operating Cash Flow to CapEx |
|
-2,129.27% |
3,333.33% |
4,266.67% |
6,526.32% |
4,523.15% |
3,294.97% |
8,801.18% |
4,446.67% |
-9,080.56% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.37 |
0.50 |
0.52 |
0.50 |
0.47 |
0.41 |
0.38 |
0.34 |
Accounts Receivable Turnover |
|
0.00 |
9.46 |
14.03 |
13.74 |
12.02 |
9.83 |
8.62 |
9.80 |
8.73 |
Inventory Turnover |
|
0.00 |
239.03 |
351.45 |
545.24 |
939.23 |
1,048.93 |
978.89 |
1,602.49 |
1,048.91 |
Fixed Asset Turnover |
|
0.00 |
86.46 |
125.78 |
145.62 |
169.94 |
150.39 |
96.72 |
67.48 |
43.47 |
Accounts Payable Turnover |
|
0.00 |
6.86 |
7.99 |
7.59 |
3.98 |
3.71 |
4.04 |
3.54 |
2.72 |
Days Sales Outstanding (DSO) |
|
0.00 |
38.59 |
26.02 |
26.56 |
30.37 |
37.12 |
42.36 |
37.26 |
41.82 |
Days Inventory Outstanding (DIO) |
|
0.00 |
1.53 |
1.04 |
0.67 |
0.39 |
0.35 |
0.37 |
0.23 |
0.35 |
Days Payable Outstanding (DPO) |
|
0.00 |
53.19 |
45.70 |
48.06 |
91.67 |
98.27 |
90.32 |
103.17 |
134.02 |
Cash Conversion Cycle (CCC) |
|
0.00 |
-13.07 |
-18.64 |
-20.83 |
-60.91 |
-60.81 |
-47.59 |
-65.67 |
-91.85 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
3,129 |
2,292 |
3,202 |
6,838 |
5,778 |
5,340 |
5,330 |
5,829 |
Invested Capital Turnover |
|
0.00 |
1.08 |
1.02 |
1.33 |
0.89 |
0.78 |
0.74 |
0.73 |
0.70 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
3,129 |
-837 |
910 |
3,636 |
-1,060 |
-438 |
-11 |
500 |
Enterprise Value (EV) |
|
0.00 |
215 |
-1,479 |
35,730 |
62,771 |
22,322 |
26,795 |
29,145 |
37,095 |
Market Capitalization |
|
1,066 |
1,066 |
1,074 |
37,996 |
63,969 |
22,979 |
27,817 |
30,644 |
38,470 |
Book Value per Share |
|
$0.00 |
$48.92 |
$0.84 |
$0.96 |
$1.20 |
$1.17 |
$1.03 |
$1.15 |
$1.36 |
Tangible Book Value per Share |
|
$0.00 |
$15.27 |
$0.42 |
$0.55 |
$0.75 |
$0.66 |
$0.57 |
$0.71 |
$0.93 |
Total Capital |
|
0.00 |
4,012 |
5,498 |
6,287 |
8,956 |
8,838 |
7,970 |
8,892 |
10,367 |
Total Debt |
|
0.00 |
0.00 |
0.00 |
11 |
845 |
827 |
847 |
836 |
814 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
11 |
845 |
827 |
847 |
836 |
519 |
Net Debt |
|
0.00 |
-852 |
-2,561 |
-2,279 |
-1,272 |
-773 |
-1,171 |
-1,682 |
-1,630 |
Capital Expenditures (CapEx) |
|
5.88 |
12 |
19 |
14 |
17 |
25 |
12 |
23 |
44 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-189 |
-410 |
425 |
1,674 |
1,530 |
762 |
609 |
955 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
605 |
2,116 |
2,645 |
3,392 |
2,564 |
2,152 |
2,524 |
2,760 |
Net Working Capital (NWC) |
|
0.00 |
605 |
2,116 |
2,645 |
3,392 |
2,564 |
2,152 |
2,524 |
2,465 |
Net Nonoperating Expense (NNE) |
|
-3.21 |
-28 |
173 |
-77 |
-126 |
-127 |
-147 |
-154 |
-152 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
-883 |
-3,205 |
-3,073 |
-1,272 |
-2,233 |
-1,783 |
-2,727 |
-3,723 |
Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-11.24% |
-14.83% |
11.64% |
37.34% |
31.21% |
18.54% |
15.58% |
24.55% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
35.88% |
76.59% |
72.44% |
75.64% |
52.30% |
52.37% |
64.58% |
70.94% |
Net Working Capital to Revenue |
|
0.00% |
35.88% |
76.59% |
72.44% |
75.64% |
52.30% |
52.37% |
64.58% |
63.36% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.60 |
$0.52 |
$3.76 |
$0.91 |
$3.45 |
$4.73 |
$0.89 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
6.53B |
6.71B |
6.77B |
6.78B |
6.86B |
6.86B |
6.20B |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.58 |
$0.51 |
$3.71 |
$0.90 |
$3.41 |
$4.66 |
$0.87 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
6.53B |
6.71B |
6.77B |
6.78B |
6.86B |
6.86B |
6.20B |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
6.53B |
6.71B |
6.77B |
6.78B |
6.86B |
6.86B |
6.20B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
8.98 |
174 |
440 |
494 |
517 |
377 |
409 |
581 |
822 |
Normalized NOPAT Margin |
|
1.44% |
10.35% |
15.92% |
13.53% |
11.52% |
7.70% |
9.96% |
14.86% |
21.11% |
Pre Tax Income Margin |
|
2.61% |
14.54% |
10.55% |
17.85% |
15.89% |
11.62% |
15.43% |
21.78% |
30.68% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
22.17% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
3.21% |
108.21% |
81.45% |
23.93% |
22.17% |